Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,916£12,095£12,397£12,707£13,088£62,203
Total Expenses£9,143£9,207£9,280£9,355£9,436£46,420
Profit Before Tax£2,773£2,888£3,117£3,352£3,653£15,783
Profit After Tax £2,246£2,339£2,525£2,715£2,959£12,784
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£6,746£6,974£11,277£12,789£13,636£51,423
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%